Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.26% first-year return on $95,298 initial cash invested.
-8.26%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$2,807
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,807 income − $3,463 expenses = $656 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,298
Downpayment
20%
$90,760
Closing costs
1%
$4,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,807
Total Expenses
$3,463
Mortgage P&I
81%
$2,286
Property Taxes
10%
$287
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0